Cash Flow Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-05-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 | 1994-05-31 | 1994-02-28 | 1993-11-30 | 1993-08-31 | 1993-05-31 | 1993-02-28 | 1992-11-30 | 1992-08-31 | 1992-05-31 | 1992-02-29 | 1991-11-30 | 1991-08-31 | 1991-05-31 | 1991-02-28 | 1990-11-30 | 1990-08-31 | 1990-05-31 | 1990-02-28 | 1989-11-30 | 1989-08-31 | 1988-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -3,767 | -6,872 | -5,833 | -2,911 | 1,611 | 6,186 | 8,687 | 9,915 | 9,024 | 7,364 | 5,861 | 4,131 | 3,201 | 3,005 | 2,710 | 2,306 | 2,352 | 3,570 | 6,358 | 10,098 | 13,070 | 14,756 | 14,138 | 12,181 | 10,005 | 7,588 | 5,090 | 2,551 | 689 | -301 | -275 | 366 | 1,072 | 2,103 | 2,899 | 3,579 | 3,894 | 3,700 | 3,079 | 3,638 | 2,875 | 1,850 | 1,194 | -758 | -1,121 | -1,119 | -1,031 | -923 | -526 | -169 | 190 | 683 | 1,566 | 1,870 | 1,900 | 1,453 | 203 | -927 | -1,835 | -2,091 | -2,037 | -2,063 | -1,619 | -1,433 | -1,422 | -697 | -320 | -98 | 215 | 460 | 408 | 387 | 171 | 96 | 188 | 238 | 457 | 311 | 157 | -60 | -365 | -956 | -1,273 | -1,737 | -1,546 | -957 | -907 | -896 | -1,185 | -1,243 | -625 | 677 | 1,266 | 1,515 | 1,504 | 760 | 457 | 319 | -69 | -140 | -219 | -290 | -234 | -73 | 130 | 321 | 332 | 279 | 240 | 286 | 594 | 856 | 1,018 | 1,013 | 844 | 705 | 589 | 492 | 401 | 322 | 247 | 169 | 104 | 44 | 16 | 9 | 7 | 13 | 19 | 15 | 5 | -2 | -7 | -5 | 5 | 18 | 48 | 48 | 48 | 32 |
Depreciation and Amortization |
Loading...
|
M | 7,732 | 7,750 | 7,756 | 7,701 | 7,566 | 7,366 | 7,116 | 6,855 | 6,591 | 6,398 | 6,214 | 6,160 | 6,025 | 5,841 | 5,650 | 5,509 | 5,457 | 5,416 | 5,473 | 5,355 | 5,241 | 5,094 | 4,860 | 4,650 | 4,445 | 4,302 | 3,986 | 3,634 | 3,368 | 3,139 | 3,106 | 3,103 | 3,025 | 2,894 | 2,805 | 2,652 | 2,523 | 2,410 | 2,270 | 2,044 | 1,936 | 1,830 | 1,746 | 1,865 | 1,920 | 2,034 | 2,141 | 2,213 | 2,235 | 2,152 | 2,105 | 2,081 | 2,031 | 2,031 | 2,005 | 1,965 | 1,982 | 2,036 | 2,139 | 2,180 | 2,179 | 2,150 | 2,060 | 2,002 | 1,933 | 1,842 | 1,718 | 1,589 | 1,486 | 1,358 | 1,281 | 1,251 | 1,229 | 1,254 | 1,265 | 1,259 | 1,240 | 1,219 | 1,218 | 1,207 | 1,208 | 1,223 | 1,210 | 1,207 | 1,199 | 1,180 | 1,177 | 1,177 | 1,163 | 1,138 | 1,114 | 1,087 | 1,063 | 1,039 | 994 | 957 | 906 | 883 | 843 | 785 | 732 | 660 | 607 | 546 | 517 | 488 | 462 | 452 | 428 | 401 | 364 | 323 | 276 | 231 | 199 | 179 | 180 | 182 | 181 | 176 | 161 | 150 | 139 | 131 | 120 | 110 | 105 | 101 | 94 | 90 | 90 | 88 | 90 | 89 | 78 | 70 | 56 | 36 | 20 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 5,283 | 1,524 | 1,434 | 1,329 | 1,343 | -17 | 55 | 154 | 535 | 463 | 434 | 505 | 73 | 78 | 66 | -121 | -192 | -181 | -111 | -117 | -130 | -116 | -158 | -184 | 40 | 150 | 147 | 639 | 497 | 421 | 370 | 26 | -47 | -109 | -112 | -255 | -128 | -16 | 310 | -919 | -841 | -688 | -918 | 476 | 296 | 701 | 1,242 | 1,304 | 1,274 | 601 | -15 | 3 | 22 | 35 | 48 | 42 | 34 | 725 | 1,007 | 1,229 | 1,233 | 1,002 | 773 | 510 | 553 | 51 | -10 | 2 | 1 | 52 | 46 | 29 | -6 | -25 | -25 | -51 | -1 | -10 | -40 | 28 | -13 | 316 | 440 | 588 | 619 | 320 | 416 | 898 | 1,278 | 1,253 | 1,066 | 400 | -14 | 63 | 166 | 197 | 237 | 212 | 73 | 54 | 25 | -15 | -3 | 23 | 41 | 65 | 106 | 120 | 105 | 108 | 98 | 84 | 63 | 32 | 20 | -5 | 20 | 29 | 29 | 10 | 1 | -8 | -7 | 8 | 9 | 9 | 10 | 3 | 5 | 4 | 3 | 1 | -2 | -2 | -2 | -17 | -6 | -6 | -6 | 10 |
Operating Cash Flow |
Loading...
|
M | 2,893 | 2,017 | 1,559 | 5,087 | 8,901 | 12,186 | 15,181 | 15,288 | 15,010 | 14,439 | 12,468 | 10,855 | 9,318 | 8,262 | 8,306 | 8,268 | 8,956 | 10,390 | 13,189 | 16,111 | 17,661 | 18,574 | 17,400 | 15,448 | 13,594 | 10,651 | 8,153 | 5,846 | 3,828 | 3,186 | 3,168 | 3,302 | 4,248 | 4,736 | 5,208 | 5,525 | 5,645 | 5,784 | 5,699 | 5,069 | 4,238 | 3,082 | 1,811 | 1,544 | 1,606 | 1,946 | 2,114 | 2,018 | 1,921 | 2,156 | 2,484 | 3,207 | 3,507 | 3,502 | 3,096 | 2,376 | 1,638 | 1,173 | 1,206 | 1,092 | 1,158 | 1,101 | 1,018 | 919 | 779 | 784 | 937 | 1,123 | 1,430 | 2,023 | 2,019 | 1,993 | 1,943 | 1,372 | 1,238 | 1,349 | 1,272 | 1,195 | 1,159 | 856 | 645 | 440 | 284 | 258 | 387 | 281 | 578 | 437 | 459 | 570 | 789 | 1,736 | 2,008 | 2,136 | 2,068 | 1,461 | 1,177 | 1,141 | 848 | 629 | 441 | 256 | 189 | 292 | 381 | 645 | 604 | 546 | 715 | 673 | 1,061 | 1,296 | 1,320 | 1,338 | 1,039 | 861 | 740 | 657 | 558 | 491 | 412 | 369 | 257 | 191 | 129 | 103 | 108 | 113 | 113 | 102 | 86 | 82 | 78 | 83 | 91 | 89 | 121 | 105 | 80 | 47 |
Capital Expenditures |
Loading...
|
M | -6,202 | -7,023 | -7,676 | -9,828 | -10,845 | -11,251 | -12,067 | -10,469 | -10,150 | -10,557 | -10,030 | -10,295 | -9,980 | -9,018 | -8,223 | -7,992 | -8,468 | -9,078 | -9,855 | -10,093 | -10,101 | -9,716 | -9,085 | -8,321 | -7,162 | -6,054 | -5,253 | -5,699 | -6,115 | -6,161 | -5,863 | -5,659 | -4,708 | -4,342 | -4,021 | -3,396 | -3,149 | -2,801 | -2,658 | -1,798 | -1,514 | -1,336 | -1,244 | -1,296 | -1,371 | -1,436 | -1,699 | -2,235 | -2,450 | -2,782 | -2,550 | -2,029 | -1,650 | -1,019 | -616 | -318 | -268 | -280 | -488 | -1,159 | -1,598 | -2,034 | -2,529 | -2,561 | -2,729 | -3,269 | -3,603 | -3,426 | -3,090 | -2,195 | -1,365 | -933 | -849 | -974 | -1,065 | -1,263 | -1,283 | -1,180 | -1,081 | -887 | -744 | -756 | -822 | -1,211 | -1,235 | -1,156 | -1,012 | -738 | -917 | -1,164 | -1,489 | -1,654 | -1,579 | -1,475 | -1,188 | -1,049 | -1,001 | -906 | -804 | -657 | -632 | -637 | -707 | -713 | -748 | -620 | -517 | -518 | -626 | -1,084 | -1,426 | -1,554 | -1,437 | -1,066 | -730 | -508 | -377 | -291 | -251 | -226 | -181 | -127 | -83 | -65 | -42 | -42 | -51 | -50 | -50 | -49 | -52 | -69 | -73 | -77 | -80 | -92 | -125 | -110 | -87 | -47 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 624 | 789 | 700 | 48 | -101 | -318 | -251 | 58 | 217 | 415 | 498 | 509 | 342 | 270 | 219 | 276 | 507 | 695 | 868 | 824 | 768 | 613 | 499 | 509 | 397 | -2,356 | -2,534 | -2,547 | -2,588 | 174 | 79 | -83 | -67 | -203 | -68 | -65 | -102 | -44 | 606 | 630 | 403 | 356 | -222 | -242 | -67 | 5 | -15 | 51 | 464 | 334 | 380 | 332 | -18 | 49 | 57 | 88 | 97 | 130 | 156 | 171 | 193 | 179 | 150 | 104 | 53 | 34 | - | - | 8 | 26 | 26 | 26 | 18 | - | - | 70 | 70 | 70 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 624 | 789 | 700 | 48 | -101 | -318 | -251 | 58 | 217 | 415 | 498 | 509 | 342 | 270 | 219 | 276 | 507 | 695 | 868 | 824 | 768 | 613 | 499 | 509 | 397 | -2,356 | -2,534 | -2,547 | -2,588 | 174 | 79 | -83 | -67 | -203 | -68 | -65 | -102 | -44 | 606 | 630 | 403 | 356 | -222 | -242 | -67 | 5 | -15 | 51 | 464 | 334 | 380 | 332 | -18 | 49 | 57 | 88 | 97 | 130 | 156 | 171 | 193 | 179 | 150 | 104 | 53 | 34 | - | - | 8 | 26 | 26 | 26 | 18 | - | - | 70 | 70 | 70 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 787 | 2,626 | 5,955 | 5,986 | 5,117 | 3,246 | -32 | -184 | -210 | -197 | -332 | -236 | 957 | 715 | 634 | 1,500 | -1,311 | 622 | 210 | -3,963 | -5,361 | -7,168 | -9,185 | -6,407 | -4,381 | -1,669 | 753 | 1,441 | 4,420 | 1,945 | 2,094 | 1,777 | 148 | 937 | 174 | 853 | -601 | -1,680 | -1,617 | -1,808 | -705 | -366 | 504 | 409 | 1,530 | 1,556 | 1,471 | 1,930 | 699 | 440 | -257 | -871 | -717 | -635 | -80 | -80 | -80 | -80 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | -425 | -1,209 | -2,190 | -2,598 | -2,432 | -2,942 | -1,961 | -1,553 | -1,294 | -48 | -92 | -162 | -251 | -205 | -320 | -982 | -2,729 | -2,708 | -2,467 | -1,653 | 1,655 | 1,670 | 1,586 | 1,484 | -1 | -36 | -28 | -20 | -142 | -780 | -787 | -993 | -884 | -246 | -247 | -60 | -76 | 70 | 73 | 114 | 154 | 8 | 20 | 10 | 150 | -12 | -17 | -17 | -155 | -5 | -13 | -13 | -13 | -1 | 275 | 275 | 275 | 276 | 1 | 2 | 4 | 18 | 17 | 25 | 23 | 9 | 217 | 244 | 255 | 266 | 67 | 43 | 41 | 42 | 46 | 39 | -38 | -41 | -47 | -43 | 54 | 57 | 67 | 58 | 52 | 546 | 529 | 569 | 546 | 40 | 105 | 151 | 203 | 236 | 178 | 150 | 617 | 590 | 588 | 540 | 21 | -24 | -4 | 31 | 35 | 78 | 62 | 17 | 13 | 9 | 5 | 10 | 14 | 16 | 14 | 9 | 5 | 3 | - | - | - | - | - | - | -2 | -2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 508 | 507 | 504 | 504 | 489 | 475 | 461 | 447 | 448 | 448 | 336 | 224 | 112 | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 93 | 93 | 93 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 4 | 37 | 37 | 37 | 424 | 710 | 774 | 857 | 532 | 273 | 259 | 225 | 159 | 99 | 49 | 88 | 88 | 88 | 88 | 150 | 300 | 300 | 300 | 150 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 11 | 11 | 11 | 21 | 21 | 26 | 31 | 15 | 20 | 15 | 10 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 1,409 | 3,300 | 6,673 | 6,698 | 5,216 | 3,341 | 47 | -1,215 | -160 | -222 | -261 | 853 | 3,566 | 3,658 | 4,300 | 6,212 | 2,469 | 4,165 | 3,631 | 1,867 | 2,249 | 934 | 2,418 | 2,250 | 1,971 | 4,415 | 2,942 | 3,240 | 5,095 | 2,560 | 2,763 | 2,523 | 1,844 | 2,681 | 2,495 | 3,507 | 2,166 | 1,933 | 1,971 | 1,319 | 1,401 | 1,011 | 1,065 | 922 | 1,178 | 636 | 700 | 815 | 639 | 504 | 179 | -294 | -625 | -603 | -381 | -353 | 181 | -87 | -84 | 374 | 0 | 367 | 121 | 37 | 1,462 | 1,792 | 2,146 | 2,419 | 1,242 | 781 | 531 | -169 | -257 | -121 | -156 | -62 | -666 | -341 | -350 | -295 | 160 | 294 | 353 | 328 | 341 | -220 | -207 | -197 | -194 | -259 | -238 | -221 | -254 | -298 | -386 | -469 | -467 | -942 | 294 | 423 | 466 | 1,080 | -87 | 361 | 462 | 416 | 329 | -213 | -221 | -17 | 67 | 24 | -71 | -239 | -206 | -114 | -2 | -29 | -49 | -43 | -135 | -98 | -76 | -60 | -49 | -63 | -57 | -74 | -67 | -47 | -51 | -35 | -34 | -49 | -29 | -17 | -25 | -12 | -13 | -19 |
Financing Cash Flow |
Loading...
|
M | 1,409 | 3,300 | 6,673 | 6,698 | 5,216 | 3,341 | 47 | -1,215 | -160 | -222 | -261 | 853 | 3,566 | 3,658 | 4,300 | 6,212 | 2,469 | 4,165 | 3,631 | 1,867 | 2,249 | 934 | 2,418 | 2,250 | 1,971 | 4,415 | 2,942 | 3,240 | 5,095 | 2,560 | 2,763 | 2,523 | 1,844 | 2,681 | 2,495 | 3,507 | 2,166 | 1,933 | 1,971 | 1,319 | 1,401 | 1,011 | 1,065 | 922 | 1,178 | 636 | 700 | 815 | 639 | 504 | 179 | -294 | -625 | -603 | -381 | -353 | 181 | -87 | -84 | 374 | 0 | 367 | 121 | 37 | 1,462 | 1,792 | 2,146 | 2,419 | 1,242 | 781 | 531 | -169 | -257 | -121 | -156 | -62 | -666 | -341 | -350 | -295 | 160 | 294 | 353 | 328 | 341 | -220 | -207 | -197 | -194 | -259 | -238 | -221 | -254 | -298 | -386 | -469 | -467 | -942 | 294 | 423 | 466 | 1,080 | -87 | 361 | 462 | 416 | 329 | -213 | -221 | -17 | 67 | 24 | -71 | -239 | -206 | -114 | -2 | -29 | -49 | -43 | -135 | -98 | -76 | -60 | -49 | -63 | -57 | -74 | -67 | -47 | -51 | -35 | -34 | -49 | -29 | -17 | -25 | -12 | -13 | -19 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 27 | -10 | -9 | -19 | -27 | 8 | 13 | -19 | -27 | -121 | -142 | -113 | -105 | -28 | -13 | -15 | -19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6,985 | 8,656 | 9,370 | 9,887 | 9,642 | 8,339 | 9,261 | 9,224 | 8,763 | 7,829 | 7,826 | 6,574 | 6,052 | 7,690 | 8,320 | 7,171 | 7,095 | 7,279 | 5,234 | 6,429 | 4,525 | 6,587 | 6,927 | 7,941 | 6,130 | 5,216 | 4,048 | 3,633 | 4,139 | 4,140 | 4,627 | 3,078 | 2,605 | 2,287 | 3,694 | 3,547 | 3,764 | 4,150 | 4,062 | 4,305 | 3,654 | 2,880 | 2,440 | 2,061 | 2,102 | 2,628 | 2,191 | 2,094 | 1,915 | 2,160 | 2,395 | 2,184 | 2,411 | 2,913 | 2,313 | 1,870 | 1,565 | 1,485 | 1,306 | 932 | 1,025 | 1,243 | 1,474 | 1,708 | 1,880 | 2,192 | 2,667 | 1,566 | 1,303 | 1,431 | 1,468 | 1,536 | 661 | 525 | 470 | 360 | 321 | 486 | 329 | 509 | 488 | 570 | 680 | 915 | 401 | 398 | 334 | 678 | 358 | 469 | 623 | 600 | 569 | 702 | 383 | 430 | 442 | 295 | 351 | 429 | 768 | 559 | 508 | 561 | 342 | 620 | 434 | 583 | 222 | 276 | 393 | 387 | 173 | 128 | 118 | 82 | 139 | 78 | 51 | 41 | 76 | 48 | - | 2 | 21 | 36 | - | - | 10 | 22 | - | 3 | 11 | 29 | - | - | 14 | 12 | 69 | 12 |
Ending Cash |
Loading...
|
M | 6,796 | 8,146 | 8,656 | 9,370 | 9,887 | 9,642 | 8,339 | 9,261 | 9,224 | 8,763 | 7,829 | 7,826 | 6,574 | 6,052 | 7,690 | 8,320 | 7,171 | 7,095 | 7,279 | 5,234 | 6,429 | 4,525 | 6,587 | 6,927 | 7,941 | 6,130 | 5,216 | 4,048 | 3,633 | 4,139 | 4,140 | 4,627 | 3,078 | 2,605 | 2,287 | 3,694 | 3,547 | 3,764 | 4,150 | 4,062 | 4,305 | 3,654 | 2,880 | 2,440 | 2,061 | 2,271 | 2,459 | 2,191 | 2,094 | 1,915 | 2,160 | 2,395 | 2,184 | 2,411 | 2,913 | 2,313 | 1,870 | 1,565 | 1,485 | 1,306 | 932 | 1,025 | 1,243 | 1,474 | 1,708 | 1,880 | 2,192 | 2,667 | 1,566 | 1,303 | 1,431 | 1,468 | 1,536 | 661 | 525 | 470 | 360 | 321 | 486 | 329 | 509 | 488 | 570 | 680 | 915 | 401 | 398 | 334 | 678 | 358 | 469 | 623 | 600 | 569 | 702 | 383 | 430 | 442 | 295 | 351 | 429 | 768 | 559 | 508 | 561 | 342 | 620 | 434 | 583 | 222 | 276 | 393 | 387 | 173 | 128 | 118 | 82 | 139 | 78 | 51 | 41 | 8 | -17 | -27 | 2 | 21 | -5 | -18 | -13 | 10 | -22 | -10 | 3 | 11 | -6 | -11 | -13 | 14 | 6 | 69 |
Stock-Based Compensation |
Loading...
|
M | 694 | 638 | 596 | 584 | 570 | 542 | 514 | 471 | 436 | 404 | 378 | 374 | 360 | 348 | 328 | 306 | 282 | 254 | 243 | 223 | 213 | 208 | 198 | 208 | 217 | 220 | 215 | 201 | 191 | 191 | 191 | 189 | 185 | 179 | 168 | 161 | 150 | 128 | 115 | 111 | 100 | 94 | 91 | 77 | 77 | 86 | 87 | 90 | 88 | 77 | 76 | 77 | 78 | 81 | 93 | 73 | 53 | 31 | - | - | - | - | - | 47 | 145 | 145 | 151 | 123 | 9 | 9 | 3 | -16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -158 | -158 | -162 | -162 | -209 | -219 | -214 | -214 | -10 | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | -425 | -1,209 | -2,190 | -2,598 | -2,432 | -2,942 | -1,961 | -1,553 | -1,294 | -48 | -92 | -162 | -251 | -205 | -320 | -982 | -2,729 | -2,708 | -2,467 | -1,653 | 1,655 | 1,670 | 1,586 | 1,484 | -1 | -36 | -28 | -20 | -142 | -780 | -787 | -993 | -884 | -246 | -247 | -60 | -76 | 70 | 73 | 114 | 154 | 8 | 20 | 10 | 150 | -12 | -17 | -17 | -155 | -5 | -13 | -13 | -13 | -1 | 275 | 275 | 275 | 276 | 1 | 2 | 4 | 18 | 17 | 25 | 23 | 9 | 217 | 244 | 255 | 266 | 67 | 43 | 41 | 42 | 46 | 39 | -38 | -41 | -47 | -43 | 54 | 57 | 67 | 58 | 52 | 546 | 529 | 569 | 546 | 40 | 105 | 151 | 203 | 236 | 178 | 150 | 617 | 590 | 588 | 540 | 21 | -24 | -4 | 31 | 35 | 78 | 62 | 17 | 13 | 9 | 5 | 10 | 14 | 16 | 14 | 9 | 5 | 3 | - | - | - | - | - | - | -2 | -2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 65,381 | 64,848 | 66,148 | 63,911 | 62,980 | 60,921 | 58,204 | 57,445 | 54,845 | 52,107 | 49,269 | 47,116 | 45,731 | 44,039 | 43,048 | 41,831 | 39,786 | 38,821 | 38,821 | 38,993 | 38,940 | 39,452 | 37,377 | 34,215 | 30,479 | 25,516 | 21,699 | 19,236 | 18,966 | 18,622 | 19,149 | 19,180 | 19,012 | 20,416 | 21,184 | 21,927 | 21,430 | 20,318 | 19,921 | 19,273 | 17,872 | 16,433 | 14,754 | 13,483 | 13,392 | 13,759 | 14,052 | 13,889 | 13,893 | 13,343 | 12,898 | 13,177 | 12,833 | 11,611 | 10,113 | 7,934 | 6,124 | 5,168 | 5,043 | 5,772 | 6,814 | 8,512 | 9,910 | 10,937 | 12,022 | 12,189 | 12,317 | 12,549 | 12,361 | 12,691 | 11,728 | 10,235 | 8,820 | 7,534 | 7,132 | 6,852 | 6,571 | 6,273 | 6,093 | 5,470 | 4,991 | 4,736 | 4,191 | 4,513 | 5,279 | 6,473 | 7,515 | 8,600 | 9,370 | 9,981 | 11,364 | 12,170 | 12,274 | 11,618 | 10,678 | 9,329 | 8,581 | 8,271 | 7,937 | 6,788 | 5,650 | 4,658 | 3,778 | 4,242 | 4,112 | 3,617 | 2,815 | 1,892 | 1,465 | 1,233 | 1,504 | 1,874 | 2,304 | 2,650 | 2,695 | 2,544 | 2,288 | 1,883 | 1,514 | 1,225 | 964 | 821 | 701 | 593 | 528 | 476 | 447 | 441 | 424 | 405 | 385 | 367 | 397 | 432 | 519 | 630 | 746 | 620 | 449 | 240 |
Free Cash Flow |
Loading...
|
M | -3,309 | -5,006 | -6,117 | -4,741 | -1,944 | 935 | 3,114 | 4,819 | 4,860 | 3,882 | 2,438 | 560 | -662 | -756 | 83 | 276 | 488 | 1,312 | 3,334 | 6,018 | 7,560 | 8,858 | 8,315 | 7,127 | 6,432 | 4,597 | 2,900 | 147 | -2,287 | -2,975 | -2,695 | -2,357 | -460 | 394 | 1,187 | 2,129 | 2,496 | 2,983 | 3,041 | 3,271 | 2,724 | 1,746 | 567 | 248 | 235 | 510 | 415 | -217 | -529 | -626 | -66 | 1,178 | 1,857 | 2,483 | 2,480 | 2,058 | 1,370 | 893 | 718 | -67 | -440 | -933 | -1,511 | -1,642 | -1,950 | -2,485 | -2,666 | -2,303 | -1,660 | -173 | 654 | 1,060 | 1,094 | 398 | 173 | 86 | -11 | 16 | 78 | -32 | -99 | -316 | -537 | -954 | -848 | -876 | -434 | -302 | -458 | -595 | -700 | 82 | 429 | 661 | 880 | 412 | 176 | 235 | 44 | -28 | -191 | -381 | -518 | -421 | -367 | 25 | 87 | 27 | 89 | -411 | -365 | -258 | -117 | 272 | 309 | 353 | 363 | 366 | 307 | 265 | 231 | 242 | 174 | 127 | 87 | 60 | 57 | 63 | 64 | 52 | 34 | 13 | 6 | 6 | 11 | -2 | -5 | -5 | -7 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email